Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.93% first-year return on $85,200 initial cash invested.
5.93%
Cash On Cash
8.11%
Cap Rate
1.35
DSCR
$3,482
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,061 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,061
Mortgage P&I
46%
$1,602
Property Taxes
5%
$164
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383